[MUIIND] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.31%
YoY- -65.48%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 762,913 817,897 886,651 915,036 907,952 927,916 916,281 -11.48%
PBT 119,441 129,089 188,108 47,721 50,284 54,188 29,307 154.92%
Tax -20,305 -20,518 -23,705 -22,915 -23,547 -24,638 -21,532 -3.83%
NP 99,136 108,571 164,403 24,806 26,737 29,550 7,775 444.93%
-
NP to SH 24,279 31,538 69,886 12,437 13,418 15,856 -2,489 -
-
Tax Rate 17.00% 15.89% 12.60% 48.02% 46.83% 45.47% 73.47% -
Total Cost 663,777 709,326 722,248 890,230 881,215 898,366 908,506 -18.86%
-
Net Worth 703,367 555,956 0 728,119 664,800 703,720 671,481 3.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 703,367 555,956 0 728,119 664,800 703,720 671,481 3.13%
NOSH 2,932,561 2,203,552 2,183,613 2,105,000 1,962,222 2,029,773 2,029,259 27.79%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.99% 13.27% 18.54% 2.71% 2.94% 3.18% 0.85% -
ROE 3.45% 5.67% 0.00% 1.71% 2.02% 2.25% -0.37% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.21 37.12 40.60 43.47 46.27 45.79 45.15 -30.38%
EPS 0.83 1.43 3.20 0.59 0.68 0.78 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2523 0.00 0.3459 0.3388 0.3473 0.3309 -18.90%
Adjusted Per Share Value based on latest NOSH - 2,105,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.62 25.33 27.45 28.33 28.11 28.73 28.37 -11.48%
EPS 0.75 0.98 2.16 0.39 0.42 0.49 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1721 0.00 0.2255 0.2058 0.2179 0.2079 3.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.185 0.20 0.23 0.22 0.23 0.23 0.21 -
P/RPS 0.71 0.54 0.57 0.51 0.50 0.50 0.47 31.62%
P/EPS 22.18 13.97 7.19 37.24 33.63 29.39 -171.21 -
EY 4.51 7.16 13.92 2.69 2.97 3.40 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.00 0.64 0.68 0.66 0.63 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 -
Price 0.21 0.185 0.21 0.22 0.22 0.24 0.22 -
P/RPS 0.80 0.50 0.52 0.51 0.48 0.52 0.49 38.61%
P/EPS 25.18 12.93 6.56 37.24 32.17 30.67 -179.36 -
EY 3.97 7.74 15.24 2.69 3.11 3.26 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.73 0.00 0.64 0.65 0.69 0.66 20.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment